[TSRCAP] QoQ Annualized Quarter Result on 31-Mar-2017

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -26.39%
YoY- 93.91%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 270,195 229,974 207,858 175,260 182,041 141,332 149,312 48.33%
PBT 10,934 7,442 8,986 11,304 14,867 11,276 6,920 35.54%
Tax -2,072 -2,750 -3,760 -3,796 -5,864 -1,890 -2,002 2.31%
NP 8,861 4,692 5,226 7,508 9,003 9,385 4,918 47.90%
-
NP to SH 8,869 4,700 5,234 7,516 10,210 9,508 4,928 47.79%
-
Tax Rate 18.95% 36.95% 41.84% 33.58% 39.44% 16.76% 28.93% -
Total Cost 261,333 225,282 202,632 167,752 173,038 131,946 144,394 48.35%
-
Net Worth 183,172 177,938 177,938 176,194 174,450 170,961 167,471 6.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 183,172 177,938 177,938 176,194 174,450 170,961 167,471 6.13%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.28% 2.04% 2.51% 4.28% 4.95% 6.64% 3.29% -
ROE 4.84% 2.64% 2.94% 4.27% 5.85% 5.56% 2.94% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 154.88 131.83 119.15 100.46 104.35 81.02 85.59 48.33%
EPS 5.13 2.67 3.00 4.40 5.90 5.47 2.80 49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.02 1.01 1.00 0.98 0.96 6.13%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 165.97 141.26 127.68 107.65 111.82 86.81 91.71 48.34%
EPS 5.45 2.89 3.21 4.62 6.27 5.84 3.03 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1251 1.093 1.093 1.0823 1.0716 1.0501 1.0287 6.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.57 0.74 0.72 0.495 0.455 0.51 -
P/RPS 0.31 0.43 0.62 0.00 0.00 0.56 0.60 -35.53%
P/EPS 9.54 21.16 24.66 0.00 0.00 8.35 18.05 -34.55%
EY 10.48 4.73 4.05 0.00 0.00 11.98 5.54 52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.73 0.72 0.50 0.46 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 30/08/16 -
Price 0.48 0.49 0.655 0.79 0.49 0.46 0.46 -
P/RPS 0.31 0.37 0.55 0.00 0.00 0.57 0.54 -30.85%
P/EPS 9.44 18.19 21.83 0.00 0.00 8.44 16.28 -30.39%
EY 10.59 5.50 4.58 0.00 0.00 11.85 6.14 43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.64 0.79 0.49 0.47 0.48 -2.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment